|
Cash & Equivalents
|
9.61M | 7.71M | 9.20M | 13.09M | 11.67M | 8.86M | 9.20M | 9.98M | 7.24M | 10.74M | 9.84M | 13.59M | 12.02M | 14.74M | 19.61M | 23.12M | 14.72M | 15.61M | 23.12M | 21.36M | 18.88M | 19.61M | 23.82M | 24.29M | 24.58M | 20.96M | 13.52M | 11.09M | 9.73M | 4.07M | 5.53M | 6.99M | 10.41M | 6.46M | 14.88M | 14.06M | 9.37M | 10.16M | 14.98M | 11.59M | 45.03M | 40.30M | 29.35M | 33.75M | 23.78M | 29.93M | 29.27M | 37.05M | 29.32M | 24.05M | 20.25M | 61.74M | 43.87M | 49.78M | 36.30M | 43.57M | 48.36M | 22.14M | 29.78M | 32.46M | 28.59M | 49.84M |
|
Short-term Investments
|
| | 4.53M | | 1.39M | 4.40M | 5.38M | 4.83M | 5.57M | 4.58M | 4.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
9.61M | 7.71M | 13.73M | 13.09M | 13.06M | 13.25M | 14.58M | 14.81M | 12.81M | 15.33M | 14.25M | 13.59M | 12.02M | 14.74M | 19.61M | 23.12M | 14.72M | 15.61M | 23.12M | 21.36M | 18.88M | 19.61M | 23.82M | 24.29M | 24.58M | 20.96M | 13.52M | 11.09M | 9.73M | 4.07M | 5.53M | 6.99M | 10.41M | 6.46M | 14.88M | 14.06M | 9.37M | 10.16M | 14.98M | 11.59M | 45.03M | 40.30M | 29.35M | 33.75M | 23.78M | 29.93M | 29.27M | 37.05M | 29.32M | 24.05M | 20.25M | 61.74M | 43.87M | 49.78M | 36.30M | 43.57M | 48.36M | 22.14M | 29.78M | 32.46M | 28.59M | 49.84M |
|
Receivables - Net
|
| | 42.49M | | 38.44M | 38.59M | 47.07M | 46.65M | 50.37M | 49.05M | 61.39M | 47.97M | 53.45M | 49.85M | 60.80M | 57.12M | 57.59M | 60.72M | 60.78M | 57.65M | 56.01M | 56.92M | 58.97M | 55.58M | 61.76M | 62.16M | 83.77M | 68.86M | 63.01M | 63.68M | 78.18M | 83.34M | 72.90M | 85.36M | 81.35M | 84.21M | 86.04M | 86.44M | 100.99M | 108.79M | 74.76M | 74.89M | 93.82M | 95.41M | 101.88M | 98.41M | 122.50M | 114.33M | 114.96M | 125.02M | 154.60M | 126.39M | 130.03M | 126.33M | 222.27M | 180.59M | 181.01M | 247.91M | 341.60M | 240.23M | 289.08M | 224.47M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.20M | 0.20M | 0.10M | 0.20M | 0.50M | | | | | | | | | |
|
Receivables
|
| | 42.49M | | 38.44M | 38.59M | 47.07M | 46.65M | 50.37M | 49.05M | 61.39M | 47.97M | 53.45M | 49.85M | 60.80M | 57.12M | 57.59M | 60.72M | 60.78M | 57.65M | 56.01M | 56.92M | 58.97M | 55.58M | 61.76M | 62.16M | 83.77M | 68.86M | 63.01M | 63.68M | 78.18M | 83.34M | 72.90M | 85.36M | 81.45M | 84.21M | 86.04M | 86.44M | 101.09M | 108.89M | 74.76M | 74.99M | 93.92M | 95.51M | 101.98M | 98.51M | 122.70M | 114.43M | 115.16M | 125.22M | 154.70M | 126.58M | 130.53M | 126.33M | 222.27M | 180.59M | 181.01M | 247.91M | 341.60M | 240.23M | 289.08M | 224.47M |
|
Inventory
|
| | 1.16M | | 1.34M | 1.43M | 1.24M | 1.23M | 1.31M | 1.51M | 1.72M | 1.63M | 1.75M | 1.21M | 1.31M | 1.23M | 1.22M | 1.41M | 1.49M | 2.20M | 2.36M | 2.01M | 1.95M | 2.39M | 2.13M | 1.90M | 2.32M | 2.46M | 2.35M | 2.40M | 2.79M | 2.36M | 2.33M | 1.76M | 1.47M | 1.64M | 1.45M | 2.36M | 2.76M | 2.25M | 2.09M | 3.14M | 4.94M | 4.19M | 4.11M | 3.69M | 2.02M | 1.74M | 1.70M | 2.12M | 4.77M | 4.06M | 3.23M | 2.52M | 3.74M | 1.86M | 1.61M | 4.45M | 2.45M | 2.33M | 3.35M | 3.19M |
|
Current Deferred Tax Assets
|
| | 0.52M | | 0.45M | 0.32M | 0.33M | 0.30M | 0.35M | 0.35M | 0.28M | 0.27M | 0.29M | 0.28M | 0.22M | 0.23M | 0.24M | 0.27M | 0.24M | 0.24M | 0.20M | 0.18M | 0.26M | 0.26M | 0.24M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.25M | | 1.38M | 1.51M | 2.00M | 1.30M | 1.26M | 1.11M | 1.28M | 1.26M | 1.52M | 1.59M | 2.12M | 1.21M | 0.97M | 0.84M | 0.93M | 1.34M | 1.25M | 1.09M | 0.99M | 1.14M | 1.27M | 1.20M | 0.95M | 0.88M | 1.21M | 0.79M | 1.72M | 0.61M | 0.57M | 0.53M | 1.99M | 2.72M | 2.53M | 2.22M | 2.72M | 2.60M | 2.56M | 3.51M | 3.84M | 3.78M | 3.93M | 4.18M | 4.87M | 4.37M | 3.01M | 3.88M | 4.14M | 7.84M | 7.65M | 5.40M | 6.75M | 6.62M | 5.82M | 6.63M | 6.87M | 6.14M | 9.16M | 10.02M |
|
Current Assets
|
| | 60.90M | | 54.68M | 55.11M | 65.21M | 64.31M | 66.09M | 67.36M | 78.91M | 64.72M | 69.03M | 67.68M | 84.06M | 71.50M | 74.73M | 78.86M | 86.58M | 82.80M | 78.69M | 79.81M | 85.73M | 83.66M | 89.98M | 86.47M | 100.56M | 83.29M | 76.30M | 78.41M | 95.06M | 97.20M | 89.94M | 96.48M | 102.87M | 104.20M | 99.40M | 101.36M | 121.55M | 125.79M | 124.76M | 125.20M | 133.18M | 144.66M | 137.14M | 140.16M | 159.33M | 158.25M | 149.91M | 156.49M | 184.64M | 200.03M | 184.78M | 184.03M | 269.06M | 232.64M | 236.80M | 281.12M | 380.70M | 281.16M | 330.18M | 287.52M |
|
Property, Plant & Equipment (Net)
|
| | 0.55M | | 0.51M | 0.51M | 0.46M | 0.43M | 0.37M | 0.33M | 0.38M | 0.37M | 0.37M | 0.30M | 0.32M | 0.33M | 0.33M | 0.35M | 0.41M | 0.39M | 0.40M | 0.39M | 0.36M | 0.33M | 0.47M | 1.79M | 1.94M | 2.00M | 1.99M | 1.92M | 1.83M | 1.76M | 1.76M | 1.68M | 1.59M | 1.54M | 1.42M | 1.31M | 1.22M | 1.12M | 1.11M | 1.03M | 2.31M | 2.27M | 2.16M | 2.00M | 1.93M | 1.94M | 2.10M | 2.66M | 3.52M | 4.58M | 6.26M | 7.31M | 8.85M | 9.89M | 10.95M | 12.15M | 12.85M | 13.26M | 13.63M | 13.48M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 4.00M | 16.82M | 17.46M | 17.57M | 17.13M | 17.19M | 16.86M | 15.82M | 17.82M | 18.96M | 19.22M | 19.64M | 19.01M | 27.18M | 26.91M | 26.89M | 29.63M | 34.92M | 35.67M | 37.27M | 36.78M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 3.77M | 10.62M | 10.75M | 10.60M | 10.14M | 9.95M | 9.60M | 8.88M | 18.71M | 19.69M | 19.48M | 19.42M | 18.31M | 31.46M | 25.92M | 31.10M | 53.28M | 44.29M | 45.19M | 47.08M | 46.54M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73M | 7.77M | 19.59M | 20.38M | 20.33M | 27.27M | 27.14M | 26.46M | 24.70M | 36.53M | 38.66M | 38.70M | 39.06M | 37.32M | 58.64M | 52.83M | 57.99M | 82.91M | 79.21M | 80.86M | 84.35M | 83.31M |
|
Long-Term Deferred Tax
|
| | 0.34M | | 0.34M | 0.19M | 0.25M | 0.25M | 0.25M | 0.20M | 0.24M | 0.21M | 0.21M | 0.20M | 0.22M | 0.22M | 0.22M | 0.22M | 0.18M | 0.18M | 0.18M | 0.18M | 0.52M | 0.25M | 0.24M | 0.24M | 0.42M | 0.46M | 0.44M | 0.23M | 0.14M | 0.11M | 0.13M | 0.13M | 0.14M | 0.08M | 0.01M | 0.10M | 0.26M | 0.12M | | | 0.11M | 0.07M | 0.08M | 0.10M | 0.19M | 0.08M | 0.12M | 0.27M | 0.35M | 0.09M | 0.43M | 0.45M | 0.32M | 0.39M | 0.47M | 0.45M | 0.19M | 0.31M | 0.53M | 1.20M |
|
Other Non-Current Assets
|
| | 0.04M | | 0.04M | 0.04M | 0.05M | 0.04M | 0.07M | 0.07M | 0.07M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.11M | 0.10M | 0.09M | 0.08M | 0.14M | 0.13M | 0.12M | 0.11M | 0.23M | 0.21M | 0.20M | 0.23M | 1.85M | 0.30M | 0.28M | 0.21M | 0.18M | 0.16M | 0.14M | 0.11M | 0.09M | 0.13M | 0.18M | 0.26M | 0.51M | 0.49M | 0.49M | 0.46M | 0.42M | 0.43M | 0.39M | 0.35M | 0.47M | 0.87M | 1.16M | 1.08M | 0.97M | 0.97M | 0.86M | 0.82M | 0.71M | 0.65M | 0.58M |
|
Non-Current Assets
|
| | 7.78M | | 7.26M | 8.50M | 9.65M | 9.68M | 10.24M | 10.79M | 12.53M | 9.01M | 9.57M | 8.73M | 10.71M | 10.27M | 11.12M | 11.57M | 8.41M | 5.96M | 6.21M | 6.80M | 8.35M | 7.53M | 6.75M | 8.95M | 15.69M | 13.60M | 14.62M | 12.61M | 9.63M | 11.25M | 7.46M | 6.63M | 5.10M | 6.96M | 6.27M | 5.46M | 4.73M | 4.06M | 11.15M | 11.01M | 32.36M | 33.05M | 32.75M | 31.57M | 31.42M | 30.52M | 29.09M | 43.14M | 47.22M | 46.51M | 48.92M | 48.34M | 66.04M | 65.68M | 65.97M | 90.82M | 88.48M | 88.89M | 90.51M | 88.58M |
|
Assets
|
| | 68.68M | | 61.94M | 63.61M | 74.86M | 73.99M | 76.33M | 78.15M | 91.44M | 73.73M | 78.60M | 76.41M | 94.76M | 81.77M | 85.85M | 90.42M | 94.98M | 88.76M | 84.91M | 86.61M | 94.08M | 91.19M | 96.73M | 95.42M | 116.25M | 96.89M | 90.92M | 91.02M | 104.69M | 108.45M | 97.40M | 103.11M | 107.97M | 111.16M | 105.66M | 106.83M | 126.28M | 129.85M | 135.91M | 136.21M | 165.53M | 177.71M | 169.89M | 171.74M | 190.75M | 188.77M | 179.00M | 199.62M | 231.86M | 246.53M | 233.70M | 232.37M | 335.10M | 298.32M | 302.77M | 371.94M | 469.18M | 370.05M | 420.69M | 376.09M |
|
Accounts Payables
|
| | 41.79M | | 34.64M | 35.94M | 45.80M | 44.51M | 45.75M | 46.78M | 59.27M | 41.69M | 46.31M | 43.31M | 60.04M | 45.81M | 47.49M | 51.62M | 55.41M | 51.21M | 46.31M | 48.54M | 55.42M | 52.67M | 58.11M | 57.64M | 76.09M | 59.98M | 53.54M | 50.92M | 65.20M | 67.93M | 57.77M | 62.67M | 66.65M | 66.75M | 60.09M | 60.36M | 78.36M | 82.34M | 90.67M | 91.45M | 116.69M | 126.83M | 117.43M | 118.27M | 134.27M | 130.81M | 118.90M | 136.63M | 160.65M | 173.06M | 157.47M | 154.90M | 249.65M | 213.22M | 214.58M | 273.89M | 370.40M | 266.45M | 307.71M | 258.99M |
|
Payables
|
| | 41.79M | | 34.64M | 35.94M | 45.80M | 44.51M | 45.75M | 46.78M | 59.27M | 41.69M | 46.31M | 43.31M | 60.04M | 45.81M | 47.49M | 51.62M | 55.41M | 51.21M | 46.31M | 48.54M | 55.42M | 52.67M | 58.11M | 57.64M | 76.09M | 59.98M | 53.54M | 50.92M | 65.20M | 67.93M | 57.77M | 62.67M | 66.65M | 66.75M | 60.09M | 60.36M | 78.36M | 82.34M | 90.67M | 91.45M | 116.69M | 126.83M | 117.43M | 118.27M | 134.27M | 130.81M | 118.90M | 136.63M | 160.65M | 173.06M | 157.47M | 154.90M | 249.65M | 213.22M | 214.58M | 273.89M | 370.40M | 266.45M | 307.71M | 258.99M |
|
Accumulated Expenses
|
| | | | | | 3.38M | | | | 3.53M | 2.71M | 2.44M | 1.83M | 3.07M | 3.01M | 2.37M | 3.64M | 3.09M | 3.29M | 2.98M | 2.99M | 2.62M | 2.56M | 2.73M | 4.05M | 3.99M | 4.29M | 3.72M | 3.05M | 5.12M | 3.18M | 2.65M | 2.64M | 3.90M | 3.93M | 3.39M | 3.43M | 5.05M | 5.36M | 5.96M | 6.20M | 9.65M | 7.89M | 8.43M | 7.60M | 8.36M | 7.27M | 6.19M | 8.71M | 8.46M | 11.20M | 10.96M | 7.96M | 22.90M | 17.82M | 15.43M | 21.61M | 17.18M | 9.71M | 12.40M | 13.62M |
|
Other Accumulated Expenses
|
| | | | | | 3.38M | | 2.15M | 2.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | 0.52M | 0.53M | 0.53M | 0.54M | 0.54M | 0.55M | 0.55M | 0.56M | 0.56M | 0.57M | 0.47M | 0.33M |
|
Current Leases
|
| | 0.07M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.40M | 0.40M | 0.38M | 0.37M | 0.45M | 0.43M | 0.49M | 0.51M | 0.48M | 0.44M | 0.47M | 0.50M | 0.49M | 0.48M | 0.52M | 0.50M | 0.47M | 0.44M | 0.45M | 0.49M | 0.47M | 0.53M | 0.65M | 0.69M | 0.73M | 0.80M |
|
Total Current Liabilities
|
| | 41.87M | | 34.73M | 36.02M | 45.87M | 44.58M | 45.83M | 46.86M | 59.32M | 41.72M | 46.32M | 43.31M | 60.04M | 45.81M | 47.49M | 51.62M | 55.41M | 51.21M | 46.31M | 48.54M | 55.42M | 52.67M | 58.11M | 57.64M | 76.09M | 59.98M | 53.54M | 52.92M | 65.20M | 67.93M | 57.77M | 62.67M | 66.65M | 67.16M | 60.49M | 60.76M | 78.75M | 82.71M | 91.12M | 91.88M | 117.18M | 127.34M | 117.91M | 118.71M | 134.75M | 131.30M | 119.90M | 137.62M | 161.69M | 174.08M | 158.47M | 155.87M | 250.64M | 214.26M | 215.60M | 274.98M | 371.61M | 267.71M | 308.92M | 260.12M |
|
Capital Leases
|
| | 0.14M | | 0.10M | 0.08M | 0.06M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.42M | 1.29M | 1.16M | 1.02M | 0.89M | 0.75M | 0.61M | 0.47M | 0.33M | 0.19M | 0.05M | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.76M | 0.75M | 0.73M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.08M | 1.47M | 1.57M | 1.81M | 1.74M | 1.78M | 1.83M | 1.55M | 3.92M | 4.14M | 4.18M | 4.29M | 4.13M | 5.55M | 5.49M | 5.46M | 5.67M | 4.72M | 4.86M | 5.10M | 4.92M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 2.36M | 2.25M | 2.19M | 2.09M | 2.03M | 1.93M | 2.17M | 2.05M | 1.94M | 1.82M | 1.81M | 1.70M | 1.56M | 1.41M | 1.30M | 1.19M | 1.09M | 0.98M | 0.88M | 0.77M | 0.67M | 0.80M | 1.69M | 1.50M | 1.12M | 1.41M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | 0.09M | 0.09M | 0.86M | 0.09M | | | | | | 0.03M | 0.03M | 1.83M | 2.87M | 1.82M | 1.84M | 2.87M | 4.19M | 0.73M | 3.96M | 7.06M | 5.90M | 2.45M | 2.86M | 3.24M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.65M | | | | 80.94M | 84.81M | 93.29M | 93.89M | | | | | | 134.83M | 124.56M | 144.38M | 168.42M | 180.61M | 164.87M | 161.87M | 256.14M | 221.14M | 218.98M | 277.21M | 372.69M | 272.05M | 312.66M | 263.59M |
|
Total Liabilities
|
| | 42.00M | | 34.82M | 36.10M | 45.93M | 44.62M | 45.85M | 46.86M | 59.32M | 41.72M | 46.32M | 43.31M | 60.04M | 45.81M | 47.49M | 51.62M | 55.41M | 51.21M | 46.31M | 48.54M | 55.42M | 52.67M | 58.11M | 57.64M | 78.64M | 59.98M | 53.54M | 52.92M | 65.98M | 68.69M | 58.51M | 63.40M | 67.40M | 69.62M | 62.85M | 63.01M | 81.03M | 84.90M | 94.16M | 93.98M | 120.82M | 130.96M | 121.66M | 122.27M | 138.34M | 134.86M | 124.59M | 146.21M | 171.28M | 182.44M | 166.72M | 164.74M | 260.33M | 221.87M | 222.94M | 284.27M | 378.59M | 274.50M | 315.51M | 266.83M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | 2.06M | 1.94M | 1.81M | 1.68M | 1.55M | 1.42M | 1.29M | 1.16M | 1.02M | 0.89M | 0.75M | 0.61M | 0.47M | 0.33M |
|
Common Equity
|
| | 26.68M | | 27.11M | 27.51M | 28.93M | 29.37M | 30.49M | 31.29M | 32.12M | 32.01M | 32.28M | 33.10M | 34.72M | 35.96M | 38.36M | 38.80M | 39.57M | 37.55M | 38.60M | 38.08M | 38.66M | 38.53M | 38.62M | 37.78M | 37.61M | 36.91M | 37.38M | 38.09M | 38.71M | 39.75M | 38.89M | 39.71M | 40.57M | 41.54M | 42.82M | 43.82M | 45.26M | 44.95M | 41.76M | 42.23M | 44.72M | 46.75M | 48.23M | 49.47M | 52.42M | 53.91M | 54.41M | 53.41M | 60.57M | 64.09M | 66.98M | 67.62M | 74.77M | 76.45M | 79.83M | 87.67M | 90.59M | 95.55M | 105.18M | 109.26M |
|
Shareholder's Equity
|
| | 26.68M | | 27.11M | 27.51M | 28.93M | 29.37M | 30.49M | 31.29M | 32.12M | 32.01M | 32.28M | 33.10M | 34.72M | 35.96M | 38.36M | 38.80M | 39.57M | 37.55M | 38.60M | 38.08M | 38.66M | 38.53M | 38.62M | 37.78M | 37.61M | 36.91M | 37.38M | 38.09M | 38.71M | 39.75M | 38.89M | 39.71M | 40.57M | 41.54M | 42.82M | 43.82M | 45.26M | 44.95M | 41.76M | 42.23M | 44.72M | 46.75M | 48.23M | 49.47M | 52.42M | 53.91M | 54.41M | 53.41M | 60.57M | 64.09M | 66.98M | 67.62M | 74.77M | 76.45M | 79.83M | 87.67M | 90.59M | 95.55M | 105.18M | 109.26M |
|
Liabilities and Shareholders Equity
|
| | 68.68M | | 61.94M | 63.61M | 74.86M | 73.99M | 76.33M | 78.15M | 91.44M | 73.73M | 78.60M | 76.41M | 94.76M | 81.77M | 85.85M | 90.42M | 94.98M | 88.76M | 84.91M | 86.61M | 94.08M | 91.19M | 96.73M | 95.42M | 116.25M | 96.89M | 90.92M | 91.02M | 104.69M | 108.45M | 97.40M | 103.11M | 107.97M | 111.16M | 105.66M | 106.83M | 126.28M | 129.85M | 135.91M | 136.21M | 165.53M | 177.71M | 169.89M | 171.74M | 190.75M | 188.77M | 179.00M | 199.62M | 231.86M | 246.53M | 233.70M | 232.37M | 335.10M | 298.32M | 302.77M | 371.94M | 469.18M | 370.05M | 420.69M | 376.09M |
|
Treasury Shares
|
| | 0.51M | | 0.56M | 0.60M | 0.60M | 0.61M | 0.57M | 0.52M | 0.25M | 0.55M | 0.59M | 0.62M | 0.63M | 0.52M | 0.41M | 0.40M | 0.39M | 0.48M | 0.48M | 0.54M | 0.58M | 0.48M | 0.54M | 0.63M | 0.73M | 0.75M | 0.77M | 0.80M | 0.83M | 0.78M | 0.80M | 0.79M | 0.10M | 0.77M | 0.78M | 0.78M | 0.06M | 0.72M | 0.93M | 0.92M | 0.92M | 0.87M | 0.90M | 0.85M | 0.86M | 0.84M | 0.83M | 0.81M | 0.12M | 0.77M | 0.02M | 0.01M | 0.71M | 0.70M | 0.67M | 0.68M | 0.68M | 0.70M | 0.67M | 0.67M |
|
Retained Earnings
|
| | 4.27M | | 4.83M | 5.58M | 6.82M | 7.10M | 7.67M | 8.27M | 9.32M | 9.59M | 10.38M | 10.97M | 12.70M | 12.97M | 13.64M | 14.20M | 15.22M | 15.70M | 16.25M | 17.00M | 17.81M | 18.03M | 18.75M | 19.32M | 20.52M | 21.06M | 21.57M | 22.15M | 22.52M | 23.36M | 21.47M | 22.02M | 22.99M | 23.69M | 24.78M | 25.46M | 26.71M | 26.78M | 26.62M | 26.41M | 28.19M | 28.96M | 30.00M | 31.70M | 34.40M | 36.36M | 38.41M | 39.89M | 43.90M | 46.48M | 47.11M | 48.72M | 53.22M | 55.19M | 57.86M | 62.56M | 68.79M | 71.70M | 76.90M | 80.83M |